BAIDU, INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 100,5 USD | +0,62% |
|
+5,75% | -15,59% |
| 26/04 | BEKIJK DE autoshow van Beijing | RE |
| 26/04 | BEKIJK DE autoshow van Beijing | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 304.905 | 481.246 | 328.960 | 272.598 | 295.465 | 255.418 | - | - |
| Bedrijfswaarde 1 | 225.303 | 393.834 | 231.943 | 182.338 | 178.011 | 98.072 | 69.298 | 34.498 |
| K/w-verhouding | 157 x | 21,7 x | 33,7 x | 39,7 x | 15,3 x | 11,8 x | 10,7 x | 9,63 x |
| Dividendrendement | - | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 2,84 x | 4,49 x | 2,64 x | 2,2 x | 2,2 x | 1,78 x | 1,65 x | 1,55 x |
| Bedrijfswaarde/omzet | 2,1 x | 3,68 x | 1,86 x | 1,47 x | 1,32 x | 0,68 x | 0,45 x | 0,21 x |
| Bedrijfswaarde/EBITDA | 12,2 x | 14,3 x | 9,31 x | 6,15 x | 4,97 x | 2,68 x | 1,76 x | 0,81 x |
| Bedrijfswaarde/FCF | 10,2 x | 20,6 x | 25,1 x | 10,2 x | 7 x | 4,91 x | 2,53 x | 1,48 x |
| FCF Yield | 9,78% | 4,85% | 3,98% | 9,81% | 14,3% | 20,4% | 39,5% | 67,6% |
| Price to Book | 1,86 x | 2,66 x | 1,54 x | 1,23 x | 1,22 x | 0,93 x | 0,85 x | 0,76 x |
| Aantal aandelen (in duizenden) | 346.499 | 341.076 | 348.059 | 345.542 | 349.573 | 350.652 | - | - |
| Referentieprijs 2 | 880,0 | 1.411 | 945,1 | 788,9 | 845,2 | 728,4 | 728,4 | 728,4 |
| Datum van publicatie | 27/02/20 | 17/02/21 | 1/03/22 | 22/02/23 | 28/02/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 107.413 | 107.074 | 124.493 | 123.675 | 134.598 | 143.568 | 154.796 | 165.053 |
| EBITDA 1 | 18.416 | 27.503 | 24.914 | 29.663 | 35.823 | 36.534 | 39.439 | 42.657 |
| Bedrijfsresultaat (EBIT) 1 | 6.307 | 21.732 | 10.518 | 15.911 | 21.856 | 23.578 | 25.981 | 28.269 |
| Operationele Marge | 5,87% | 20,3% | 8,45% | 12,87% | 16,24% | 16,42% | 16,78% | 17,13% |
| Resultaat voor belastingen (EBT) 1 | -340 | 23.090 | 10.778 | 10.112 | 25.198 | 26.797 | 29.551 | 33.150 |
| Nettowinst (verlies) 1 | 2.057 | 22.472 | 10.226 | 7.559 | 20.315 | 21.415 | 23.470 | 25.828 |
| Nettomarge | 1,92% | 20,99% | 8,21% | 6,11% | 15,09% | 14,92% | 15,16% | 15,65% |
| WPA 2 | 5,600 | 64,98 | 28,07 | 19,85 | 55,08 | 61,89 | 68,21 | 75,67 |
| Free Cash Flow 1 | 22.030 | 19.116 | 9.226 | 17.884 | 25.425 | 19.994 | 27.342 | 23.334 |
| FCF-marge | 20,51% | 17,85% | 7,41% | 14,46% | 18,89% | 13,93% | 17,66% | 14,14% |
| Kasstroomconversie (ebitda) | 119,62% | 69,51% | 37,03% | 60,29% | 70,97% | 54,73% | 69,33% | 54,7% |
| Kasstroomconversie (nettowinst) | 1.070,98% | 85,07% | 90,22% | 236,59% | 125,15% | 93,36% | 116,5% | 90,34% |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - |
| Datum van publicatie | 27/02/20 | 17/02/21 | 1/03/22 | 22/02/23 | 28/02/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 31.921 | 33.088 | 28.411 | 29.647 | 32.540 | 33.077 | 31.144 | 34.056 | 34.447 | 34.951 | 31.615 | 35.667 | 37.095 | 38.144 | 33.864 |
| EBITDA 1 | 5.962 | 5.757 | 5.499 | 7.054 | 8.879 | 8.231 | 8.145 | 9.116 | 9.505 | 9.057 | 7.639 | 9.770 | 9.913 | 9.246 | 8.553 |
| Bedrijfsresultaat (EBIT) 1 | 2.308 | 1.958 | 2.601 | 3.400 | 5.317 | 4.593 | 4.980 | 5.210 | 6.274 | 5.392 | 4.668 | 5.935 | 6.542 | 6.101 | 4.892 |
| Operationele Marge | 7,23% | 5,92% | 9,15% | 11,47% | 16,34% | 13,89% | 15,99% | 15,3% | 18,21% | 15,43% | 14,76% | 16,64% | 17,64% | 15,99% | 14,45% |
| Resultaat voor belastingen (EBT) 1 | -19.186 | 2.365 | -360 | 3.551 | 547 | 6.374 | 7.575 | 6.579 | 8.179 | 2.865 | 5.462 | 6.774 | 7.456 | 7.383 | - |
| Nettowinst (verlies) 1 | -16.559 | 1.715 | -885 | 3.637 | -146 | 4.953 | 5.825 | 5.210 | 6.681 | 2.599 | 4.267 | 5.273 | 5.845 | 5.549 | - |
| Nettomarge | -51,87% | 5,18% | -3,11% | 12,27% | -0,45% | 14,97% | 18,7% | 15,3% | 19,4% | 7,44% | 13,5% | 14,78% | 15,76% | 14,55% | - |
| WPA 2 | -48,18 | 4,510 | -2,870 | 9,970 | -0,8700 | 13,59 | 15,92 | 14,17 | 18,22 | 6,770 | 12,24 | 14,97 | 17,16 | 16,58 | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 17/11/21 | 1/03/22 | 26/05/22 | 30/08/22 | 22/11/22 | 22/02/23 | 16/05/23 | 22/08/23 | 21/11/23 | 28/02/24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 79.602 | 87.412 | 97.017 | 90.260 | 117.454 | 157.346 | 186.120 | 220.920 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 22.030 | 19.116 | 9.226 | 17.884 | 25.425 | 19.994 | 27.342 | 23.334 |
| ROE (netto-inkomsten/eigen vermogen) | 11,1% | 12,7% | 9,31% | 3,48% | 8,7% | 8% | 7,92% | 7,67% |
| ROA (netto-inkomsten/totale activa) | 6,07% | 6,95% | 5,28% | 1,96% | 5,09% | 5,51% | 5,7% | 5,44% |
| Totale activa 1 | 33.877 | 323.520 | 193.535 | 385.506 | 398.865 | 388.686 | 411.917 | 474.442 |
| Nettoactief per aandeel 2 | 472,0 | 530,0 | 613,0 | 639,0 | 694,0 | 781,0 | 860,0 | 953,0 |
| Cashflow per aandeel 2 | 81,60 | 70,30 | 57,20 | 75,00 | 103,0 | 91,40 | 104,0 | 114,0 |
| Capex 1 | 6.428 | 5.084 | 10.896 | 8.286 | 11.190 | 9.533 | 9.782 | 10.832 |
| Capex/omzet | 5,98% | 4,75% | 8,75% | 6,7% | 8,31% | 6,64% | 6,32% | 6,56% |
| Datum van publicatie | 27/02/20 | 17/02/21 | 1/03/22 | 22/02/23 | 28/02/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
37
Laatste slotkoers
728,4
CNY
Gemiddelde koersdoel
1.112
CNY
Spread / Gemiddelde doel
+52,73%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -15,59% | 35,25 mld. | |
| -18,97% | 20,08 mld. | |
| -24,19% | 18,05 mld. | |
| -.--% | 6,85 mld. | |
| -6,87% | 253 mln. | |
| +11,36% | 109 mln. | |
| -9,29% | 68,39 mln. |
- Beurs
- Aandelen
- Koers BIDU
- Financiën Baidu, Inc.
